| Property Price： | $4,450,000.00 |
| Down Payment： | $1,335,000.00 |
| Loan amount： | $3,115,000.00 |
| Monthly Payment： | $16,657.87 (4.125% 300-term) |
| Total repayment： | $4,997,361.84 |
| Total int. paid： | $1,882,361.84 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,225.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $44,500.00 |
| Mort. Insurance： | $0 one-time payment |
| * The exact charges to be determined by the solicitors. | |
| S&P Reg： | $210.00 |
| Reg Fee： | $230.00 - $450.00 |
| Reg Fee： | $210.00 |
| Reg Fee： | $300.00 |
| Land Register： | $30.00 |
| Stamp Duty #： | $66,750.00 | # The exact stamp duty to be determined by the government. |
| Int. Rate | 5yr-term | 10yr-term | 15yr-term | 20yr-term | 25yr-term | 30yr-term | 35yr-term |
| 1.000 | $53,247.02 | $27,288.68 | $18,643.10 | $14,325.71 | $11,739.58 | $10,019.07 | $8,793.20 |
| 1.500 | $53,920.30 | $27,970.05 | $19,336.15 | $15,031.29 | $12,458.02 | $10,750.49 | $9,537.65 |
| 2.000 | $54,598.97 | $28,662.19 | $20,045.30 | $15,758.27 | $13,203.06 | $11,513.65 | $10,318.84 |
| 2.500 | $55,283.03 | $29,365.07 | $20,770.48 | $16,506.48 | $13,974.41 | $12,308.02 | $11,135.98 |
| 3.000 | $55,972.47 | $30,078.67 | $21,511.62 | $17,275.72 | $14,771.68 | $13,132.97 | $11,988.08 |
| 3.500 | $56,667.29 | $30,802.95 | $22,268.59 | $18,065.75 | $15,594.42 | $13,987.74 | $12,874.00 |
| 4.000 | $57,367.47 | $31,537.86 | $23,041.28 | $18,876.29 | $16,442.12 | $14,871.49 | $13,792.43 |
| 4.125 | $57,543.35 | $31,723.25 | $23,236.89 | $19,082.09 | $16,657.87 | $15,096.84 | $14,026.96 |
| 4.500 | $58,073.00 | $32,283.36 | $23,829.54 | $19,707.03 | $17,314.18 | $15,783.25 | $14,741.95 |
| 5.000 | $58,783.89 | $33,039.41 | $24,633.22 | $20,557.62 | $18,209.98 | $16,721.99 | $15,721.02 |
| 5.500 | $59,500.12 | $33,805.94 | $25,452.15 | $21,427.69 | $19,128.83 | $17,686.63 | $16,728.06 |
| 6.000 | $60,221.68 | $34,582.89 | $26,286.14 | $22,316.83 | $20,069.99 | $18,676.00 | $17,761.41 |
| Disclaimer: The information provided by this calculator is for illustrative purposes only. The default figures shown are hypothetical and may not be applicable to your individual situation. Be sure to consult a financial professional prior to using and relying on the results. The calculated results are intended for illustrative purposes only and accuracy is not guaranteed. |